| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1246 Woodrail Dr, Vista, CA 92083 |
| Property Type | Single Family |
| Price | $769,000 |
| Price Change | $0 |
| Tax Assessed Value | $45,692 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 2.0 |
| Living Area | 1,111.0 |
| Lot Area | 6100.0 |
| Lot Area Unit | SQFT |
| Year Built | 1960 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -11.5% |
| Monthly Rent | $3,394 |
| Net Operating Income | $3,163 |
| Cap Rate | 4.9% |
| Monthly Cash Flow | -$1,471 |
| Gross Rent Multiplier | 18.9 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $3,884 |
| Tax | $750 |
| HOA Fees | $0 |
| Insurance | $231 |
| Total Payment | $4,865 |